[TPC] QoQ TTM Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 164,786 138,030 106,336 89,553 79,476 80,835 82,686 58.57% QoQ % 19.38% 29.81% 18.74% 12.68% -1.68% -2.24% - Horiz. % 199.29% 166.93% 128.60% 108.30% 96.12% 97.76% 100.00%
PBT 79 4,449 -1,256 -2,184 -493 -4,244 5,460 -94.11% QoQ % -98.22% 454.22% 42.49% -343.00% 88.38% -177.73% - Horiz. % 1.45% 81.48% -23.00% -40.00% -9.03% -77.73% 100.00%
Tax 659 48 1,026 158 -429 738 -1,544 - QoQ % 1,272.92% -95.32% 549.37% 136.83% -158.13% 147.80% - Horiz. % -42.68% -3.11% -66.45% -10.23% 27.78% -47.80% 100.00%
NP 738 4,497 -230 -2,026 -922 -3,506 3,916 -67.23% QoQ % -83.59% 2,055.22% 88.65% -119.74% 73.70% -189.53% - Horiz. % 18.85% 114.84% -5.87% -51.74% -23.54% -89.53% 100.00%
NP to SH 738 4,497 -230 -2,026 -922 -3,506 3,916 -67.23% QoQ % -83.59% 2,055.22% 88.65% -119.74% 73.70% -189.53% - Horiz. % 18.85% 114.84% -5.87% -51.74% -23.54% -89.53% 100.00%
Tax Rate -834.18 % -1.08 % - % - % - % - % 28.28 % - QoQ % -77,138.88% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2,949.72% -3.82% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 164,048 133,533 106,566 91,579 80,398 84,341 78,770 63.30% QoQ % 22.85% 25.31% 16.37% 13.91% -4.68% 7.07% - Horiz. % 208.26% 169.52% 135.29% 116.26% 102.07% 107.07% 100.00%
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95% QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% - Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95% QoQ % -8.11% 19.35% 3.33% 0.00% 3.57% 2.22% - Horiz. % 119.99% 130.57% 109.40% 105.87% 105.87% 102.22% 100.00%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 220,833 3.89% QoQ % 0.00% 0.00% 0.00% 0.00% 3.57% 2.22% - Horiz. % 105.87% 105.87% 105.87% 105.87% 105.87% 102.22% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.45 % 3.26 % -0.22 % -2.26 % -1.16 % -4.34 % 4.74 % -79.28% QoQ % -86.20% 1,581.82% 90.27% -94.83% 73.27% -191.56% - Horiz. % 9.49% 68.78% -4.64% -47.68% -24.47% -91.56% 100.00%
ROE 0.93 % 5.20 % -0.32 % -2.89 % -1.31 % -5.18 % 5.91 % -70.95% QoQ % -82.12% 1,725.00% 88.93% -120.61% 74.71% -187.65% - Horiz. % 15.74% 87.99% -5.41% -48.90% -22.17% -87.65% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.48 59.04 45.48 38.30 33.99 35.81 37.44 52.64% QoQ % 19.38% 29.82% 18.75% 12.68% -5.08% -4.35% - Horiz. % 188.25% 157.69% 121.47% 102.30% 90.79% 95.65% 100.00%
EPS 0.32 1.92 -0.10 -0.87 -0.39 -1.55 1.77 -68.13% QoQ % -83.33% 2,020.00% 88.51% -123.08% 74.84% -187.57% - Horiz. % 18.08% 108.47% -5.65% -49.15% -22.03% -87.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3400 0.3700 0.3100 0.3000 0.3000 0.3000 0.3000 8.73% QoQ % -8.11% 19.35% 3.33% 0.00% 0.00% 0.00% - Horiz. % 113.33% 123.33% 103.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,835 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.47 59.03 45.47 38.30 33.99 34.57 35.36 58.57% QoQ % 19.38% 29.82% 18.72% 12.68% -1.68% -2.23% - Horiz. % 199.29% 166.94% 128.59% 108.31% 96.13% 97.77% 100.00%
EPS 0.32 1.92 -0.10 -0.87 -0.39 -1.50 1.67 -66.86% QoQ % -83.33% 2,020.00% 88.51% -123.08% 74.00% -189.82% - Horiz. % 19.16% 114.97% -5.99% -52.10% -23.35% -89.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3399 0.3699 0.3099 0.2999 0.2999 0.2896 0.2833 12.95% QoQ % -8.11% 19.36% 3.33% 0.00% 3.56% 2.22% - Horiz. % 119.98% 130.57% 109.39% 105.86% 105.86% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3850 0.3800 0.3850 0.4300 0.4050 0.4850 0.4950 -
P/RPS 0.55 0.64 0.85 1.12 1.19 1.35 1.32 -44.30% QoQ % -14.06% -24.71% -24.11% -5.88% -11.85% 2.27% - Horiz. % 41.67% 48.48% 64.39% 84.85% 90.15% 102.27% 100.00%
P/EPS 121.97 19.76 -391.35 -49.62 -102.70 -31.23 27.91 168.02% QoQ % 517.26% 105.05% -688.69% 51.68% -228.85% -211.90% - Horiz. % 437.01% 70.80% -1,402.19% -177.79% -367.97% -111.90% 100.00%
EY 0.82 5.06 -0.26 -2.02 -0.97 -3.20 3.58 -62.67% QoQ % -83.79% 2,046.15% 87.13% -108.25% 69.69% -189.39% - Horiz. % 22.91% 141.34% -7.26% -56.42% -27.09% -89.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.13 1.03 1.24 1.43 1.35 1.62 1.65 -22.36% QoQ % 9.71% -16.94% -13.29% 5.93% -16.67% -1.82% - Horiz. % 68.48% 62.42% 75.15% 86.67% 81.82% 98.18% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.3600 0.3550 0.4000 0.3900 0.4100 0.4600 0.5000 -
P/RPS 0.51 0.60 0.88 1.02 1.21 1.28 1.34 -47.57% QoQ % -15.00% -31.82% -13.73% -15.70% -5.47% -4.48% - Horiz. % 38.06% 44.78% 65.67% 76.12% 90.30% 95.52% 100.00%
P/EPS 114.05 18.46 -406.60 -45.00 -103.97 -29.62 28.20 154.49% QoQ % 517.82% 104.54% -803.56% 56.72% -251.01% -205.04% - Horiz. % 404.43% 65.46% -1,441.84% -159.57% -368.69% -105.04% 100.00%
EY 0.88 5.42 -0.25 -2.22 -0.96 -3.38 3.55 -60.64% QoQ % -83.76% 2,268.00% 88.74% -131.25% 71.60% -195.21% - Horiz. % 24.79% 152.68% -7.04% -62.54% -27.04% -95.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.06 0.96 1.29 1.30 1.37 1.53 1.67 -26.20% QoQ % 10.42% -25.58% -0.77% -5.11% -10.46% -8.38% - Horiz. % 63.47% 57.49% 77.25% 77.84% 82.04% 91.62% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TPC-Financial Result (Q3 2017).pdf 
